Property Info
- MLS GC538347
- Unit No 1302
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1001
- Living Area (sqft) 1001
- Foundation Slab
- Min Lease Slab
- HOA Fees $421.67
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Other
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield10.3% | Annual Rent$15,960.00 | Property Taxes$2,772.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,960.00 $1,330.00 / mo | $79,800.00 $1,330.00 / mo | $159,600.00 $1,330.00 / mo | |||
| Estimated Expenses | $2,772.25 | $13,861.25 | $27,722.50 | |||
| Net Cash Flow | $13,187.75 | $65,938.75 | $131,877.50 | |||
| HOA Fees | $5,060.04 | $25,300.20 | $50,600.40 |